| Revenue | DKK -532K | -12% |
| EBITDA | DKK -532K | +12% |
| Net profit | DKK -8,6M | -330% |
| Total assets | DKK 123,2M | +0% |
| Equity | DKK -25,8M | -50% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -192 | -6 | -170 | -328 | -265 | -240 | -381 | -337 | -250 | -605 | -601 | -532 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -32 | -192 | -6 | -170 | -328 | -265 | -240 | -381 | -337 | -250 | -605 | -601 | -532 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | -192 | -6 | -170 | -328 | -265 | -240 | -381 | -337 | -250 | -605 | -601 | -532 |
| Net financials | 12.713 | 24 | 5 | -14.377 | -4.519 | 17.165 | -6.326 | -3.177 | 12.633 | -10.186 | -8.446 | 4.362 | -8.115 |
| Profit before tax | 12.681 | -169 | -2 | -14.548 | -4.847 | 16.901 | -6.566 | -3.558 | 12.296 | -10.436 | -9.051 | 3.760 | -8.646 |
| Tax | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 12.681 | -169 | -7 | -14.548 | -4.847 | 16.901 | -6.566 | -3.558 | 12.296 | -10.436 | -9.051 | 3.760 | -8.646 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82.856 | 289 | 288 | 123.275 | 123.380 | 123.310 | 123.376 | 123.231 | 123.245 | 123.253 | 123.255 | 123.260 | 123.244 |
| Equity | -40.664 | 127 | 120 | -15.637 | -20.484 | -3.583 | -10.149 | -13.707 | -1.411 | -11.846 | -20.897 | -17.137 | -25.783 |
| Long-term debt | 108.408 | 0 | 0 | 138.624 | 143.144 | 125.994 | 132.320 | 135.589 | 122.947 | 133.447 | 141.789 | 137.172 | 0 |
| Short-term debt | 15.112 | 162 | 168 | 287 | 720 | 899 | 1.205 | 1.348 | 1.709 | 1.652 | 2.363 | 3.226 | 149.028 |
| Total debt | 123.520 | 162 | 168 | 138.911 | 143.864 | 126.893 | 133.525 | 136.938 | 124.656 | 135.100 | 144.152 | 140.397 | 149.028 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2017 | — | — |
PM Management | Management | 2015 | — | — |
JB Management | Management | 2005 | — | — |
JI Management | Management | 2026 | — | — |
DJ Management | Management | 2018 | — | — |
JT Management | Management | 2018 | — | — |
KE Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Wedell-Wedellsborg | Management | 0 companies |
| Peter Matzen Drachmann | Management | 0 companies |
| Jan Breum Eriksen | Management | 0 companies |
| Juan Ignacio Correa Amunategui | Management | 0 companies |
| Didrik Joakim Lehmkuhl | Management | 0 companies |
| Jean-Marc Tornare | Management | 0 companies |
| Kim Einar Norup | Management | 0 companies |
| Gilles Marie Betrand Dominique Lambotte | Board of Directors | 0 companies |